Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Arkitektfirmaet Bang & Jeppesen ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   7.3% 9.2% 8.3% 5.3% 4.8% 5.7% 14.8% 14.8%   Credit score (0-100)   34 26 28 42 44 40 14 14   Credit rating   BBB BB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,014 1,046 987 978 875 1,012 0.0 0.0   EBITDA   183 239 109 63.6 57.4 130 0.0 0.0   EBIT   175 237 104 48.9 57.4 130 0.0 0.0   Pre-tax profit (PTP)   173.5 234.4 100.1 41.7 53.1 134.6 0.0 0.0   Net earnings   131.2 178.4 76.4 31.3 38.6 101.2 0.0 0.0   Pre-tax profit without non-rec. items   173 234 100 41.7 53.1 135 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   2.0 0.0 14.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   281 310 286 317 356 447 247 247   Interest-bearing liabilities   37.9 124 127 0.5 0.5 0.6 0.0 0.0   Balance sheet total (assets)   431 887 615 471 544 697 247 247   Net Debt   -163 47.1 126 -297 -289 -266 -247 -247     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,014 1,046 987 978 875 1,012 0.0 0.0   Gross profit growth   45.1% 3.1% -5.6% -0.9% -10.6% 15.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   431 887 615 471 544 697 247 247   Balance sheet change%   13.3% 106.0% -30.8% -23.4% 15.6% 28.0% -64.5% 0.0%   Added value   182.7 238.6 109.1 63.6 72.1 130.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -4 9 -29 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   17.2% 22.6% 10.5% 5.0% 6.6% 12.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   43.1% 35.9% 13.8% 9.1% 11.7% 22.9% 0.0% 0.0%   ROI %   73.0% 62.8% 24.5% 13.5% 17.6% 35.3% 0.0% 0.0%   ROE %   59.5% 60.3% 25.6% 10.4% 11.5% 25.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   65.3% 34.9% 46.6% 67.4% 65.4% 64.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -89.0% 19.8% 115.6% -467.3% -503.0% -203.8% 0.0% 0.0%   Gearing %   13.5% 40.1% 44.4% 0.2% 0.2% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 2.7% 3.1% 12.0% 1,178.7% 1,282.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.9 1.5 1.8 3.1 2.9 2.8 0.0 0.0   Current Ratio   2.9 1.5 1.8 3.1 2.9 2.8 0.0 0.0   Cash and cash equivalent   200.5 77.0 0.8 297.6 289.5 266.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   279.5 309.8 271.5 317.4 356.1 447.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   183 239 109 64 72 130 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   183 239 109 64 57 130 0 0   EBIT / employee   175 237 104 49 57 130 0 0   Net earnings / employee   131 178 76 31 39 101 0 0